| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEE | 22,567 | 11,284 | 0 | 11,283 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Replace Drop Ceiling | 2010-12-02 | 1,179 | 958 | SL | 15.0000 | 79 | |||
| Rework Ceiling Tiles | 2010-12-07 | 590 | 478 | SL | 15.0000 | 39 | |||
| 2nd Floor Remove & Replace Ceiling | 2012-11-20 | 800 | 541 | SL | 15.0000 | 53 | |||
| New Roof | 2018-05-16 | 38,182 | 4,610 | SL | 2.56 % | 979 | |||
| 2019 Renovations - 106 E. Main | 2019-09-30 | 145,988 | 32,443 | SL | 15.0000 | 9,733 | |||
| Refrigerator | 2019-07-02 | 776 | 446 | SL | 7.0000 | 111 | |||
| Television | 2019-07-22 | 1,131 | 567 | SL | 14.29 % | 162 | |||
| Chair (DWR office) | 2019-07-22 | 433 | 217 | SL | 7.0000 | 62 | |||
| Microwave oven | 2019-08-02 | 179 | 91 | SL | 7.0000 | 26 | |||
| Conference room furniture | 2019-09-12 | 10,263 | 5,009 | SL | 7.0000 | 1,466 | |||
| Security system | 2019-10-07 | 5,919 | 2,820 | SL | 7.0000 | 846 | |||
| Furniture & Fixtures | 2019-12-09 | 4,135 | 1,871 | SL | 7.0000 | 591 | |||
| Frith Construction Renovations | 2019-09-30 | 64,740 | 14,387 | SL | 15.0000 | 4,316 | |||
| Heat Pump | 2021-05-19 | 8,168 | 1,945 | SL | 7.0000 | 1,167 | |||
| Southern Elevator Power Unit | 2022-03-31 | 25,853 | 1,436 | SL | 15.0000 | 1,724 | |||
| Rheem 5 Ton Heat Pump | 2022-03-23 | 9,605 | 1,143 | SL | 7.0000 | 1,372 | |||
| Rheem 3 Ton 3 Phase Package Unit | 2022-08-08 | 9,618 | 687 | SL | 7.0000 | 1,374 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DEMAND NOTE | AT COST | 82,957 | 82,957 |
| REAL ESTATE FUNDS | FMV | 3,988,847 | 3,988,847 |
| MUTUAL FUNDS | FMV | 50,608,096 | 50,608,096 |
| EXCHANGE TRADED FUNDS | FMV | 6,589,237 | 6,589,237 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 896,027 | 834,908 | 61,119 | 61,119 |
| Buildings | 576,397 | 403,705 | 172,692 | 172,692 |
| Land | 6,504 | 6,504 | 6,504 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 73,263 | 103,289 | 103,289 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX EXPENSE | 21,328 |
| PRIOR YEAR PREPAID GRANTS | 1,407,334 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE (ON SUTDENT LOANS) | 19,152 | 1,839 | 17,313 | |
| Collections (ON STUDENT LOANS) | 147 | 147 | ||
| INSURANCE | 15,128 | 5,504 | 9,624 | |
| OFFICE SUPPLIES | 5,993 | 1,997 | 3,996 | |
| OTHER | 4,029 | 1,330 | 2,699 | |
| POSTAGE | 1,608 | 536 | 1,072 | |
| SUBSCRIPTIONS AND DUES | 3,013 | 1,573 | 1,440 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON LITIGATION SETTLEMENT | 1,202 | 1,202 | |
| GRANTS RETURNED | 54,185 | ||
| INTEREST ON STUDENT LOANS | 1,986 | 1,986 | |
| MISC INCOME | 20,580 |
| Description | Amount |
|---|---|
| prepaid grants | 1,524,467 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 3,320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT MANAGEMENT | 11,050 | 0 | 0 | 11,050 |
| INFORMATION TECHNOLOGY | 160 | 40 | 0 | 120 |
| INVESTMENT CUSTODIAN AND ADVISORY | 142,490 | 142,490 | 0 | 0 |
| NETWORK SOLUTIONS | 1,590 | 398 | 0 | 1,193 |
| OTHER | 45 | 0 | 0 | 45 |
| WEBSITE | 1,070 | 0 | 0 | 1,070 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX EXPENSE - CURRENT | 29,329 | |||
| FOREIGN TAXES PAID ON INVESTMENTS | 28,657 | 28,657 | ||
| PAYROLL TAX | 15,564 | 5,591 | 10,146 |